[GPACKET] QoQ Quarter Result on 31-Dec-2014

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2014
Profit Trend
QoQ- -119.2%
YoY- -89.98%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 78,720 78,399 73,757 97,810 89,170 72,470 131,222 -28.84%
PBT -28,213 -24,121 -19,552 -22,455 152,066 7,967 -19,481 27.97%
Tax -285 -155 -629 -899 -53,905 -88,506 1,975 -
NP -28,498 -24,276 -20,181 -23,354 98,161 -80,539 -17,506 38.34%
-
NP to SH -28,483 -24,381 -20,125 -23,348 121,623 -50,320 -1,386 648.88%
-
Tax Rate - - - - 35.45% 1,110.91% - -
Total Cost 107,218 102,675 93,938 121,164 -8,991 153,009 148,728 -19.58%
-
Net Worth 92,569 97,523 134,166 151,075 172,759 20,679 76,229 13.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 92,569 97,523 134,166 151,075 172,759 20,679 76,229 13.80%
NOSH 712,075 609,525 670,833 686,705 691,039 689,315 692,999 1.82%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -36.20% -30.96% -27.36% -23.88% 110.08% -111.13% -13.34% -
ROE -30.77% -25.00% -15.00% -15.45% 70.40% -243.33% -1.82% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.06 12.86 10.99 14.24 12.90 10.51 18.94 -30.11%
EPS -4.00 -4.00 -3.00 -3.40 17.60 -7.30 -0.20 635.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.20 0.22 0.25 0.03 0.11 11.76%
Adjusted Per Share Value based on latest NOSH - 686,705
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.42 3.41 3.21 4.25 3.88 3.15 5.70 -28.84%
EPS -1.24 -1.06 -0.87 -1.01 5.29 -2.19 -0.06 651.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0402 0.0424 0.0583 0.0657 0.0751 0.009 0.0331 13.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.23 0.215 0.295 0.32 0.39 0.35 0.455 -
P/RPS 2.08 1.67 2.68 2.25 3.02 3.33 2.40 -9.09%
P/EPS -5.75 -5.38 -9.83 -9.41 2.22 -4.79 -227.50 -91.36%
EY -17.39 -18.60 -10.17 -10.63 45.13 -20.86 -0.44 1057.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.34 1.47 1.45 1.56 11.67 4.14 -43.21%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 28/05/15 26/02/15 24/11/14 29/08/14 21/05/14 -
Price 0.28 0.20 0.27 0.32 0.345 0.35 0.39 -
P/RPS 2.53 1.55 2.46 2.25 2.67 3.33 2.06 14.66%
P/EPS -7.00 -5.00 -9.00 -9.41 1.96 -4.79 -195.00 -89.09%
EY -14.29 -20.00 -11.11 -10.63 51.01 -20.86 -0.51 820.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.25 1.35 1.45 1.38 11.67 3.55 -28.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment